[DELLOYD] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DELLOYD] DELLOYD VENTURES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.93%
YoY- 12.32%
Quarter Report
Latest QR
Upcoming QR
DELLOYD's Result
DELLOYD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 341,072 321,804 286,271 273,110 270,954 264,212 290,245 11.39%
PBT 50,438 44,804 44,217 45,302 43,092 25,056 23,745 65.47%
Tax -12,844 -12,100 -5,740 -7,850 -9,786 -8,856 -7,505 43.21%
NP 37,594 32,704 38,477 37,452 33,306 16,200 16,240 75.26%
-
NP to SH 36,772 32,748 33,824 32,154 27,978 16,560 20,564 47.48%
-
Tax Rate 25.46% 27.01% 12.98% 17.33% 22.71% 35.34% 31.61% -
Total Cost 303,478 289,100 247,794 235,658 237,648 248,012 274,005 7.06%
-
Net Worth 333,382 319,275 303,858 297,597 294,041 288,919 287,095 10.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 333,382 319,275 303,858 297,597 294,041 288,919 287,095 10.50%
NOSH 90,839 89,183 87,820 88,046 88,036 88,085 88,066 2.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.02% 10.16% 13.44% 13.71% 12.29% 6.13% 5.60% -
ROE 11.03% 10.26% 11.13% 10.80% 9.51% 5.73% 7.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 375.46 360.84 325.97 310.19 307.77 299.95 329.58 9.10%
EPS 40.48 36.72 38.52 36.52 31.78 18.80 23.35 44.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.67 3.58 3.46 3.38 3.34 3.28 3.26 8.24%
Adjusted Per Share Value based on latest NOSH - 88,069
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 351.95 332.06 295.40 281.82 279.59 272.64 299.50 11.39%
EPS 37.94 33.79 34.90 33.18 28.87 17.09 21.22 47.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4401 3.2945 3.1355 3.0709 3.0342 2.9813 2.9625 10.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.76 3.08 2.50 1.90 1.74 1.45 1.43 -
P/RPS 0.00 0.00 0.77 0.61 0.57 0.48 0.43 -
P/EPS 0.00 0.00 6.49 5.20 5.48 7.71 6.12 -
EY 0.00 0.00 15.41 19.22 18.26 12.97 16.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 0.72 0.56 0.52 0.44 0.44 63.73%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 25/02/10 23/11/09 27/08/09 27/05/09 26/02/09 -
Price 3.03 2.84 2.89 2.07 1.83 1.70 1.53 -
P/RPS 0.00 0.00 0.89 0.67 0.59 0.57 0.46 -
P/EPS 0.00 0.00 7.50 5.67 5.76 9.04 6.55 -
EY 0.00 0.00 13.33 17.64 17.37 11.06 15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.84 0.61 0.55 0.52 0.47 66.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment